As of 2025-08-03, the Intrinsic Value of CL Educate Ltd (CLEDUCATE.NS) is 38.83 INR. This CLEDUCATE.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 89.16 INR, the upside of CL Educate Ltd is -56.40%.
The range of the Intrinsic Value is 27.47 - 61.32 INR
Based on its market price of 89.16 INR and our intrinsic valuation, CL Educate Ltd (CLEDUCATE.NS) is overvalued by 56.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.06) - (3.39) | (4.56) | -105.1% |
| DCF (Growth 10y) | (3.60) - 0.75 | (2.32) | -102.6% |
| DCF (EBITDA 5y) | 27.47 - 61.32 | 38.83 | -56.4% |
| DCF (EBITDA 10y) | 18.63 - 55.34 | 30.67 | -65.6% |
| Fair Value | -51.88 - -51.88 | -51.88 | -158.18% |
| P/E | (47.10) - 1.77 | (29.04) | -132.6% |
| EV/EBITDA | 39.41 - 90.68 | 59.39 | -33.4% |
| EPV | 186.66 - 283.90 | 235.28 | 163.9% |
| DDM - Stable | (11.53) - (36.06) | (23.80) | -126.7% |
| DDM - Multi | 1.27 - 3.35 | 1.87 | -97.9% |
| Market Cap (mil) | 4,834.26 |
| Beta | 1.66 |
| Outstanding shares (mil) | 54.22 |
| Enterprise Value (mil) | 5,147.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.89% |
| Cost of Debt | 16.98% |
| WACC | 12.91% |